	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,688	£17,953	£18,402	£18,862	£19,428	£92,334
Total Expenses	£13,775	£13,813	£13,868	£13,925	£13,992	£69,373
Profit Before Tax	£3,913	£4,141	£4,534	£4,937	£5,436	£22,961
Profit After Tax	£3,170	£3,354	£3,672	£3,999	£4,403	£18,598
Change In Property Value	£5,800	£5,916	£12,069	£15,689	£16,474	£55,948
Net Return	£8,970	£9,270	£15,741	£19,688	£20,877	£74,546
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	10%	10%	17%	22%	23%	83%